[MAGNA] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -72.42%
YoY- 278.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 947,605 187,480 164,853 61,488 38,296 111,144 239,044 25.78%
PBT 317,766 5,645 29,561 26,898 -4,868 -3,545 13,597 69.04%
Tax -86,332 -4,174 -7,610 -18,132 -385 -2,914 -5,162 59.88%
NP 231,434 1,470 21,950 8,766 -5,253 -6,460 8,434 73.62%
-
NP to SH 230,721 1,846 25,984 8,890 -4,978 -5,926 8,509 73.28%
-
Tax Rate 27.17% 73.94% 25.74% 67.41% - - 37.96% -
Total Cost 716,170 186,009 142,902 52,721 43,549 117,604 230,609 20.77%
-
Net Worth 316,254 158,285 169,895 146,695 0 113,862 118,125 17.82%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 221 - - - - - 3,563 -37.07%
Div Payout % 0.10% - - - - - 41.88% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,254 158,285 169,895 146,695 0 113,862 118,125 17.82%
NOSH 332,899 329,761 333,128 333,399 254,904 218,965 53,450 35.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 24.42% 0.78% 13.32% 14.26% -13.72% -5.81% 3.53% -
ROE 72.95% 1.17% 15.29% 6.06% 0.00% -5.21% 7.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 284.65 56.85 49.49 18.44 15.02 50.76 447.22 -7.25%
EPS 69.31 0.56 7.80 2.67 -1.96 -2.71 15.92 27.76%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 6.67 -53.19%
NAPS 0.95 0.48 0.51 0.44 0.00 0.52 2.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 332,816
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 236.05 46.70 41.07 15.32 9.54 27.69 59.55 25.78%
EPS 57.47 0.46 6.47 2.21 -1.24 -1.48 2.12 73.27%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.89 -36.19%
NAPS 0.7878 0.3943 0.4232 0.3654 0.00 0.2836 0.2943 17.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 0.995 1.07 0.79 0.77 0.82 0.56 -
P/RPS 0.31 1.75 2.16 4.28 5.13 1.62 0.13 15.57%
P/EPS 1.27 177.68 13.72 29.63 -39.42 -30.30 3.52 -15.61%
EY 78.76 0.56 7.29 3.38 -2.54 -3.30 28.43 18.50%
DY 0.08 0.00 0.00 0.00 0.00 0.00 11.90 -56.54%
P/NAPS 0.93 2.07 2.10 1.80 0.00 1.58 0.25 24.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 -
Price 1.00 0.93 1.28 0.78 0.81 0.78 0.74 -
P/RPS 0.35 1.64 2.59 4.23 5.39 1.54 0.17 12.78%
P/EPS 1.44 166.07 16.41 29.25 -41.47 -28.82 4.65 -17.73%
EY 69.31 0.60 6.09 3.42 -2.41 -3.47 21.51 21.52%
DY 0.07 0.00 0.00 0.00 0.00 0.00 9.01 -55.47%
P/NAPS 1.05 1.94 2.51 1.77 0.00 1.50 0.33 21.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment